[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -15.66%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 16,300,040 16,182,588 17,331,668 15,850,547 16,108,349 16,170,176 16,414,284 -0.46%
PBT 376,746 473,392 843,048 446,868 534,933 571,422 803,064 -39.54%
Tax -160,556 -171,350 -247,652 -52,523 -63,062 -105,066 -168,780 -3.26%
NP 216,190 302,042 595,396 394,345 471,870 466,356 634,284 -51.11%
-
NP to SH 92,225 148,924 366,152 238,881 283,221 283,232 431,628 -64.15%
-
Tax Rate 42.62% 36.20% 29.38% 11.75% 11.79% 18.39% 21.02% -
Total Cost 16,083,849 15,880,546 16,736,272 15,456,202 15,636,478 15,703,820 15,780,000 1.27%
-
Net Worth 7,442,962 7,462,294 7,694,283 7,597,621 7,558,956 7,481,626 7,500,959 -0.51%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 7,442,962 7,462,294 7,694,283 7,597,621 7,558,956 7,481,626 7,500,959 -0.51%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.33% 1.87% 3.44% 2.49% 2.93% 2.88% 3.86% -
ROE 1.24% 2.00% 4.76% 3.14% 3.75% 3.79% 5.75% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 843.15 837.07 896.51 819.90 833.23 836.43 849.06 -0.46%
EPS 4.77 7.70 18.92 12.36 14.65 14.66 22.32 -64.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.86 3.98 3.93 3.91 3.87 3.88 -0.51%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 843.15 837.07 896.51 819.90 833.23 836.43 849.06 -0.46%
EPS 4.77 7.70 18.92 12.36 14.65 14.66 22.32 -64.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.86 3.98 3.93 3.91 3.87 3.88 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.12 1.36 1.48 1.39 1.43 1.34 1.38 -
P/RPS 0.13 0.16 0.17 0.17 0.17 0.16 0.16 -12.89%
P/EPS 23.48 17.65 7.81 11.25 9.76 9.15 6.18 142.89%
EY 4.26 5.66 12.80 8.89 10.24 10.93 16.18 -58.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.37 0.35 0.37 0.35 0.36 -13.38%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 28/08/24 23/05/24 29/02/24 23/11/23 24/08/23 26/05/23 -
Price 0.995 1.23 1.42 1.39 1.43 1.57 1.35 -
P/RPS 0.12 0.15 0.16 0.17 0.17 0.19 0.16 -17.40%
P/EPS 20.86 15.97 7.50 11.25 9.76 10.72 6.05 127.71%
EY 4.79 6.26 13.34 8.89 10.24 9.33 16.54 -56.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.36 0.35 0.37 0.41 0.35 -17.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment